[AYER] QoQ Quarter Result on 30-Sep-2002 [#2]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 164.06%
YoY- 130.8%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 523 1,679 369 1,466 272 713 3,152 -69.90%
PBT 4,634 2,486 4,220 4,737 1,768 1,362 4,019 9.98%
Tax -1,309 -732 -1,222 -1,365 -491 -548 -1,128 10.46%
NP 3,325 1,754 2,998 3,372 1,277 814 2,891 9.80%
-
NP to SH 3,325 1,754 2,998 3,372 1,277 814 2,891 9.80%
-
Tax Rate 28.25% 29.44% 28.96% 28.82% 27.77% 40.23% 28.07% -
Total Cost -2,802 -75 -2,629 -1,906 -1,005 -101 261 -
-
Net Worth 262,105 259,352 256,437 254,024 251,666 251,667 250,902 2.96%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 3,747 - - - 3,733 - -
Div Payout % - 213.68% - - - 458.72% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 262,105 259,352 256,437 254,024 251,666 251,667 250,902 2.96%
NOSH 74,887 74,957 74,763 74,933 74,678 74,678 74,896 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 635.76% 104.47% 812.47% 230.01% 469.49% 114.17% 91.72% -
ROE 1.27% 0.68% 1.17% 1.33% 0.51% 0.32% 1.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.70 2.24 0.49 1.96 0.36 0.95 4.21 -69.86%
EPS 4.44 2.34 4.01 4.50 1.71 1.09 3.86 9.80%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.50 3.46 3.43 3.39 3.37 3.37 3.35 2.97%
Adjusted Per Share Value based on latest NOSH - 74,933
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.70 2.24 0.49 1.96 0.36 0.95 4.21 -69.86%
EPS 4.44 2.34 4.01 4.50 1.71 1.09 3.86 9.80%
DPS 0.00 5.01 0.00 0.00 0.00 4.99 0.00 -
NAPS 3.5016 3.4648 3.4259 3.3936 3.3621 3.3622 3.3519 2.96%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.38 2.35 2.60 2.99 2.90 3.02 2.98 -
P/RPS 340.79 104.91 526.79 152.83 796.20 316.31 70.81 185.87%
P/EPS 53.60 100.43 64.84 66.44 169.59 277.06 77.20 -21.64%
EY 1.87 1.00 1.54 1.51 0.59 0.36 1.30 27.51%
DY 0.00 2.13 0.00 0.00 0.00 1.66 0.00 -
P/NAPS 0.68 0.68 0.76 0.88 0.86 0.90 0.89 -16.46%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 24/02/03 29/11/02 28/08/02 28/05/02 26/02/02 -
Price 2.37 2.22 2.60 2.80 2.80 3.00 3.00 -
P/RPS 339.36 99.11 526.79 143.12 768.75 314.22 71.28 183.81%
P/EPS 53.38 94.87 64.84 62.22 163.74 275.23 77.72 -22.20%
EY 1.87 1.05 1.54 1.61 0.61 0.36 1.29 28.17%
DY 0.00 2.25 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.68 0.64 0.76 0.83 0.83 0.89 0.90 -17.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment